Financhill
Buy
67

CCL Quote, Financials, Valuation and Earnings

Last price:
$29.04
Seasonality move :
-1.54%
Day range:
$28.83 - $29.51
52-week range:
$13.78 - $30.46
Dividend yield:
0%
P/E ratio:
15.70x
P/S ratio:
1.54x
P/B ratio:
3.93x
Volume:
17.9M
Avg. volume:
27.4M
1-year change:
51.41%
Market cap:
$39.4B
Revenue:
$25B
EPS (TTM):
$1.85
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Revenue $5.6B $1.9B $12.2B $21.6B $25B
Revenue Growth (YoY) -73.14% -65.89% 537.79% 77.44% 15.88%
 
Cost of Revenues $8.2B $4.7B $11.8B $14.3B $15.6B
Gross Profit -$2.7B -$2.7B $412M $7.3B $9.4B
Gross Profit Margin -47.39% -143.97% 3.39% 33.7% 37.5%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.9B $1.9B $2.5B $3B $3.3B
Other Inc / (Exp) -$2.6B -$1.1B -$166M -$186M $4M
Operating Expenses $4.1B $4.1B $4.8B $5.3B $5.8B
Operating Income -$6.8B -$6.9B -$4.4B $2B $3.6B
 
Net Interest Expenses $877M $1.6B $1.5B $1.8B $1.7B
EBT. Incl. Unusual Items -$10.3B -$9.5B -$6.1B -$62M $1.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$17M -$21M $14M $13M -$1M
Net Income to Company -$10.2B -$9.5B -$6.1B -$74M $1.9B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$10.2B -$9.5B -$6.1B -$74M $1.9B
 
Basic EPS (Cont. Ops) -$13.20 -$8.46 -$5.16 -$0.06 $1.50
Diluted EPS (Cont. Ops) -$13.20 -$8.46 -$5.16 -$0.06 $1.44
Weighted Average Basic Share $775M $1.1B $1.2B $1.3B $1.3B
Weighted Average Diluted Share $775M $1.1B $1.2B $1.3B $1.4B
 
EBITDA -$7.1B -$5.7B -$2.2B $4.4B $6.2B
EBIT -$9.4B -$7.9B -$4.5B $2B $3.7B
 
Revenue (Reported) $5.6B $1.9B $12.2B $21.6B $25B
Operating Income (Reported) -$6.8B -$6.9B -$4.4B $2B $3.6B
Operating Income (Adjusted) -$9.4B -$7.9B -$4.5B $2B $3.7B
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Revenue $49M $2.4B $4.9B $5.8B $6.3B
Revenue Growth (YoY) -93.38% 4800% 104.54% 17.72% 9.46%
 
Cost of Revenues $681M $2.7B $3.5B $3.8B $3.9B
Gross Profit -$632M -$282M $1.5B $2B $2.4B
Gross Profit Margin -1289.8% -11.75% 29.61% 34.3% 38.59%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $417M $619M $736M $789M $816M
Other Inc / (Exp) -$11M $6M -$48M -$40M -$24M
Operating Expenses $984M $1.2B $1.3B $1.4B $1.5B
Operating Income -$1.6B -$1.5B $121M $560M $934M
 
Net Interest Expenses $433M $364M $473M $425M $329M
EBT. Incl. Unusual Items -$2.1B -$1.8B -$402M $96M $582M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12M $3M $5M $5M $17M
Net Income to Company -$2.1B -$1.8B -$407M $91M $564M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.1B -$1.8B -$407M $92M $565M
 
Basic EPS (Cont. Ops) -$1.83 -$1.61 -$0.32 $0.07 $0.43
Diluted EPS (Cont. Ops) -$1.83 -$1.61 -$0.32 $0.07 $0.42
Weighted Average Basic Share $1.1B $1.1B $1.3B $1.3B $1.3B
Weighted Average Diluted Share $1.1B $1.1B $1.3B $1.3B $1.4B
 
EBITDA -$1.1B -$889M $737M $1.2B $1.6B
EBIT -$1.6B -$1.5B $140M $546M $923M
 
Revenue (Reported) $49M $2.4B $4.9B $5.8B $6.3B
Operating Income (Reported) -$1.6B -$1.5B $121M $560M $934M
Operating Income (Adjusted) -$1.6B -$1.5B $140M $546M $923M
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Revenue $139M $5.9B $17.5B $23.4B $26B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.5B $8.2B $13.8B $15.1B $15.8B
Gross Profit -$3.3B -$2.3B $3.7B $8.4B $10.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.6B $2.2B $2.8B $3.1B $3.3B
Other Inc / (Exp) -$542M -$1B -$217M -$198M -$174M
Operating Expenses $3.8B $4.4B $5.1B $5.5B $6B
Operating Income -$7.1B -$6.7B -$1.5B $2.8B $4.2B
 
Net Interest Expenses $1.5B $1.5B $1.8B $1.7B $1.5B
EBT. Incl. Unusual Items -$9.1B -$9.2B -$3.4B $908M $2.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$11M -$21M $20M $6M $18M
Net Income to Company -$9.1B -$9.2B -$3.5B $903M $2.5B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$9.1B -$9.2B -$3.5B $904M $2.5B
 
Basic EPS (Cont. Ops) -$9.49 -$8.08 -$2.79 $0.71 $1.97
Diluted EPS (Cont. Ops) -$9.49 -$8.08 -$2.79 $0.65 $1.85
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$5.4B -$5.5B $830M $5.3B $6.8B
EBIT -$7.6B -$7.7B -$1.5B $2.8B $4.1B
 
Revenue (Reported) $139M $5.9B $17.5B $23.4B $26B
Operating Income (Reported) -$7.1B -$6.7B -$1.5B $2.8B $4.2B
Operating Income (Adjusted) -$7.6B -$7.7B -$1.5B $2.8B $4.1B
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Revenue $75M $4B $9.3B $11.2B $12.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2B $4.7B $6.8B $7.5B $7.7B
Gross Profit -$1.1B -$689M $2.6B $3.7B $4.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $879M $1.1B $1.4B $1.6B $1.7B
Other Inc / (Exp) -$71M -$26M -$78M -$91M -$268M
Operating Expenses $2B $2.3B $2.6B $2.8B $3B
Operating Income -$3.1B -$3B -$51M $836M $1.5B
 
Net Interest Expenses $828M $729M $956M $863M $699M
EBT. Incl. Unusual Items -$4B -$3.7B -$1.1B -$118M $511M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6M $6M $12M $5M $24M
Net Income to Company -$4B -$3.7B -$1.1B -$123M $486M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4B -$3.7B -$1.1B -$122M $487M
 
Basic EPS (Cont. Ops) -$3.63 -$3.27 -$0.87 -$0.10 $0.37
Diluted EPS (Cont. Ops) -$3.63 -$3.27 -$0.87 -$0.10 $0.36
Weighted Average Basic Share $2.2B $2.3B $2.5B $2.5B $2.6B
Weighted Average Diluted Share $2.2B $2.3B $2.5B $2.5B $2.7B
 
EBITDA -$2.1B -$1.9B $1.2B $2.1B $2.6B
EBIT -$3.2B -$3B -$7M $803M $1.2B
 
Revenue (Reported) $75M $4B $9.3B $11.2B $12.1B
Operating Income (Reported) -$3.1B -$3B -$51M $836M $1.5B
Operating Income (Adjusted) -$3.2B -$3B -$7M $803M $1.2B
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Cash and Equivalents $9.5B $8.9B $4B $2.4B $1.2B
Short Term Investments -- $200M -- -- --
Accounts Receivable, Net $273M $246M $395M $556M $590M
Inventory $335M $356M $428M $528M $507M
Prepaid Expenses -- -- -- -- --
Other Current Assets $442M $378M $652M $1.8B $1.1B
Total Current Assets $10.6B $10.1B $7.5B $5.3B $3.4B
 
Property Plant And Equipment $39.4B $39.4B $40B $41.4B $43.2B
Long-Term Investments -- -- -- -- --
Goodwill $807M $579M $579M $579M $579M
Other Intangibles $1.2B $1.2B $1.2B $1.2B $1.2B
Other Long-Term Assets $1.6B $2B $2.5B $725M $775M
Total Assets $53.6B $53.3B $51.7B $49.1B $49.1B
 
Accounts Payable $624M $797M $1.1B $1.2B $1.1B
Accrued Expenses $1.1B $1.6B $1.9B $2B $2.4B
Current Portion Of Long-Term Debt $4.8B $1.9B $2.4B $2.1B $1.5B
Current Portion Of Capital Lease Obligations $151M $142M $146M $149M $163M
Other Current Liabilities $1M -$1M -- -- --
Total Current Liabilities $8.7B $10.4B $10.6B $11.5B $11.6B
 
Long-Term Debt $22.1B $28.5B $32B $28.5B $25.9B
Capital Leases -- -- -- -- --
Total Liabilities $33B $41.2B $44.6B $42.2B $39.8B
 
Common Stock $372M $372M $373M $373M $374M
Other Common Equity Adj -$1.4B $44M $53M $48M $26M
Common Equity $20.6B $12.1B $7.1B $6.9B $9.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $20.6B $12.1B $7.1B $6.9B $9.3B
 
Total Liabilities and Equity $53.6B $53.3B $51.7B $49.1B $49.1B
Cash and Short Terms $9.5B $9.1B $4B $2.4B $1.2B
Total Debt $27B $33.2B $34.5B $30.6B $27.5B
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Cash and Equivalents $7.1B $7.1B $4.5B $1.6B $2.1B
Short Term Investments $2.2B $151M -- -- --
Accounts Receivable, Net $218M $359M $449M $494M $569M
Inventory $308M $425M $438M $509M $476M
Prepaid Expenses -- -- -- -- --
Other Current Assets $401M $565M $833M $1.1B $1.2B
Total Current Assets $10.2B $8.6B $6.2B $3.8B $4.3B
 
Property Plant And Equipment $40.9B $40.5B $40.9B $43.4B $44.1B
Long-Term Investments -- -- -- -- --
Goodwill $818M $579M $579M $579M $579M
Other Intangibles $1.2B $1.2B $1.2B $1.2B $1.2B
Other Long-Term Assets $1.9B $2.2B $3B $702M $943M
Total Assets $55.1B $53B $51.9B $49.6B $51.2B
 
Accounts Payable $499M $912M $1B $1.1B $1.2B
Accrued Expenses $1.3B $1.7B $2B $2.1B $2.1B
Current Portion Of Long-Term Debt $4.8B $5.9B $1.8B $2.2B $1.4B
Current Portion Of Capital Lease Obligations $142M $140M $161M $144M $177M
Other Current Liabilities -- -- -- -- -$1M
Total Current Liabilities $8.8B $13.4B $11.8B $13.4B $12.9B
 
Long-Term Debt $26B $29.3B $31.9B $27.2B $25.9B
Capital Leases -- -- -- -- --
Total Liabilities $37.2B $44.7B $46B $42.8B $41.2B
 
Common Stock $372M $372M $373M $374M $374M
Other Common Equity Adj -$1.1B -$1.7B -$1.9B -$1.9B -$1.8B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $17.9B $8.3B $5.9B $6.8B $10B
 
Total Liabilities and Equity $55.1B $53B $51.9B $49.6B $51.2B
Cash and Short Terms $9.3B $7.2B $4.5B $1.6B $2.1B
Total Debt $30.8B $35.1B $33.7B $29.3B $27.3B
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Net Income to Stockholders -$10.2B -$9.5B -$6.1B -$74M $1.9B
Depreciation & Amoritzation $2.2B $2.2B $2.3B $2.4B $2.6B
Stock-Based Compensation $105M $121M $101M $53M $62M
Change in Accounts Receivable $125M -$7M -$171M -$180M -$49M
Change in Inventories $77M -$63M -$95M -$85M $9M
Cash From Operations -$6.3B -$4.1B -$1.7B $4.3B $5.9B
 
Capital Expenditures $3.6B $3.6B $4.9B $3.3B $4.6B
Cash Acquisitions -$81M -$90M -$1M -- --
Cash From Investing -$3.2B -$3.5B -$4.8B -$2.8B -$4.5B
 
Dividends Paid (Ex Special Dividend) -$689M -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $15B $13B $7.2B $3B $3.1B
Long-Term Debt Repaid -$1.6B -$6.2B -$4.7B -$7.9B -$5.4B
Repurchase of Common Stock -$12M -- -- -- --
Other Financing Activities -$149M -$871M -$155M -$197M -$243M
Cash From Financing $18.7B $6.9B $3.6B -$5.1B -$2.6B
 
Beginning Cash (CF) $530M $9.7B $9B $6B $2.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.1B -$703M -$2.9B -$3.6B -$1.2B
Ending Cash (CF) $9.7B $9B $6B $2.4B $1.2B
 
Levered Free Cash Flow -$9.9B -$7.7B -$6.6B $997M $1.3B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Net Income to Stockholders -$9.1B -$9.2B -$3.5B $903M $2.5B
Depreciation & Amoritzation $2.2B $2.2B $2.3B $2.4B $2.7B
Stock-Based Compensation $133M $109M $78M $52M $77M
Change in Accounts Receivable $358M -$158M -$106M -$87M -$65M
Change in Inventories $19M -$142M -$22M -$65M $28M
Cash From Operations -$7.4B -$2.5B $1.1B $6.6B $5.4B
 
Capital Expenditures $4.1B $4.7B $3.5B $5B $2.6B
Cash Acquisitions -$90M -- -- -- --
Cash From Investing -$6.1B -$2.5B -$3.2B -$4.7B -$2.3B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $13.3B $11.4B $4.9B $5B $4.1B
Long-Term Debt Repaid -$2.6B -$5.7B -$6.4B -$9.4B -$6.4B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$198M -$876M -$126M -$275M -$313M
Cash From Financing $13.7B $4.9B -$438M -$4.7B -$2.6B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $251M -$62M -$2.5B -$2.8B $480M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$11.5B -$7.1B -$2.4B $1.6B $2.8B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -$4B -$3.7B -$1.1B -$123M $486M
Depreciation & Amoritzation $1.1B $1.1B $1.2B $1.2B $1.3B
Stock-Based Compensation $66M $54M $31M $30M $45M
Change in Accounts Receivable $31M -$120M -$55M $38M $22M
Change in Inventories -- -$79M -$6M $14M $33M
Cash From Operations -$2.9B -$1.2B $1.5B $3.8B $3.3B
 
Capital Expenditures $2.2B $3.2B $1.8B $3.5B $1.5B
Cash Acquisitions -$90M -- -- -- --
Cash From Investing -$4.2B -$3.1B -$1.5B -$3.4B -$1.2B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5B $3.3B $1B $3B $4.1B
Long-Term Debt Repaid -$1.4B -$798M -$2.5B -$4.1B -$5.1B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$105M -$110M -$81M -$159M -$229M
Cash From Financing $4.5B $2.5B -$1.6B -$1.2B -$1.2B
 
Beginning Cash (CF) $19.5B $15.4B $11.5B $4.7B $2.1B
Foreign Exchange Rate Adjustment $19M -$35M $6M -$6M $24M
Additions / Reductions -$2.5B -$1.9B -$1.5B -$761M $916M
Ending Cash (CF) $17B $13.5B $10B $3.9B $3B
 
Levered Free Cash Flow -$5B -$4.4B -$247M $350M $1.9B

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

How High Can SharkNinja Stock Go?
How High Can SharkNinja Stock Go?

If you know popular consumer appliance brands Shark and Ninja,…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is up 28.58% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is up 21.96% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 14.38% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock